| Microgrid Name | Generation Bus | Minimum 1 hr Load (kW) | Average 1 hr Load (kW) | Average Daytime 1 hr Load (kW) | Maximum 1 hr Load (kW) | Minimum 1 hr Critical Load (kW) | Average 1 hr Critical Load (kW) | Average Daytime 1 hr Critical Load (kW) | Maximum 1 hr Critical Load (kW) | Existing Fossil Generation (kW) | New Fossil Generation (kW) | Existing Solar (kW) | New Solar (kW) | Existing Battery Power (kW) | Existing Battery Energy Storage (kWh) | New Battery Power (kW) | New Battery Energy Storage (kWh) | Existing Wind (kW) | New Wind (kW) | Total Generation on Microgrid (kW) | Renewable Generation (% of Annual kWh) | Emissions (Yr 1 Tons CO2) | Emissions Reduction (Yr 1 % CO2) | Average Outage Survived (h) | O+M Costs (Yr 1 $ before tax) | CapEx ($) | CapEx after Tax Incentives ($) | Net Present Value ($) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| mg0 | 634 | 789 | 1,493 | 1,913 | 2,713 | 60 | 178 | 248 | 306 | 0 | 306 | 440 | 1,223 | 79 | 307 | 58 | 0 | 0 | 0 | 2,107 | 17 | 5,461 | 13 | 8,760 | 42,523 | 2,538,441 | 2,017,739 | 488,194 |
| mg1 | 675 | 789 | 1,493 | 1,913 | 2,713 | 211 | 403 | 498 | 713 | 0 | 713 | 800 | 2,169 | 0 | 0 | 181 | 304 | 0 | 0 | 3,863 | 30 | 4,787 | 20 | 8,760 | 93,749 | 4,793,529 | 3,895,611 | 552,370 |
| mg2 | 684 | 789 | 1,493 | 1,913 | 2,713 | 317 | 551 | 684 | 909 | 81 | 909 | 0 | 2,958 | 20 | 100 | 110 | 72 | 0 | 0 | 4,078 | 30 | 5,081 | 22 | 8,760 | 120,291 | 6,015,272 | 4,837,166 | 1,074,934 |
| mg3 | 646 | 789 | 1,493 | 1,913 | 2,713 | 25 | 139 | 216 | 385 | 0 | 385 | 0 | 1,538 | 0 | 0 | 144 | 214 | 0 | 0 | 2,068 | 16 | 5,563 | 15 | 8,760 | 44,378 | 3,307,803 | 2,668,047 | 570,263 |
| Summary | None | 789 | 1,493 | 1,913 | 2,713 | 613 | 1,271 | 1,646 | 2,313 | 81 | 2,313 | 1,240 | 7,888 | 99 | 407 | 493 | 590 | 0 | 0 | 12,116 | 23 | 20,892 | 17 | 8,760 | 300,941 | 16,655,045 | 13,418,563 | 2,685,761 |
Pre-existing battery battery_634_existing will not be utilized to support loads in microgrid mg0. Supporting critical loads across microgrids assumes an AMI metering system. If not currently installed, add budget for the creation of an AMI system. Supporting critical loads across microgrids assumes the ability to remotely disconnect 3-phase loads. Pre-existing battery battery_684_existing will not be utilized to support loads in microgrid mg2.
| Microgrid | Location | Recommended Upgrade | Component Count | Cost Estimate ($) |
|---|---|---|---|---|
| mg0 | mg0 | Microgrid Design | 1 | 100,000.0 |
| mg0 | mg0 | Microgrid Controls | 1 | 100,000.0 |
| mg0 | 632633 | SCADA disconnect switch | 1 | 50,000.0 |
| mg0 | 634a_data_center | AMI disconnect meter(s) | 1 | 300.0 |
| mg0 | 634b_radar | AMI disconnect meter(s) | 1 | 300.0 |
| mg0 | 634c_atc_tower | AMI disconnect meter(s) | 1 | 300.0 |
| mg1 | mg1 | Microgrid Design | 1 | 100,000.0 |
| mg1 | mg1 | Microgrid Controls | 1 | 100,000.0 |
| mg1 | 671692 | SCADA disconnect switch | 1 | 50,000.0 |
| mg1 | 675a_hospital | 3-phase relay(s) | 1 | 20,000.0 |
| mg1 | 675b_residential1 | 3-phase relay(s) | 1 | 20,000.0 |
| mg1 | 675c_residential1 | 3-phase relay(s) | 1 | 20,000.0 |
| mg1 | 692_warehouse2 | 3-phase relay(s) | 1 | 20,000.0 |
| mg2 | mg2 | Microgrid Design | 1 | 100,000.0 |
| mg2 | mg2 | Microgrid Controls | 1 | 100,000.0 |
| mg2 | 671684 | SCADA disconnect switch | 1 | 50,000.0 |
| mg2 | 684_command_center | AMI disconnect meter(s) | 1 | 300.0 |
| mg2 | 652_residential | AMI disconnect meter(s) | 1 | 300.0 |
| mg2 | 611_runway | AMI disconnect meter(s) | 1 | 300.0 |
| mg3 | mg3 | Microgrid Design | 1 | 100,000.0 |
| mg3 | mg3 | Microgrid Controls | 1 | 100,000.0 |
| mg3 | 632645 | SCADA disconnect switch | 1 | 50,000.0 |
| mg3 | 645_hangar | AMI disconnect meter(s) | 1 | 300.0 |
| mg3 | 646_office | AMI disconnect meter(s) | 1 | 300.0 |